Autoriders International Ltd

Autoriders Intl. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Autoriders International Ltd

₹ 83.5 4.99%
23 Jul - close price
autoriders.in BSE: 512277
About

Autoriders International a part of Autoriders Group - was established in 1994, to offer premium cars rental services in India. The company, with an unbending commitment to uphold impeccable standards of service delivery quality, by putting the customer first in every area of our operations, is placed among the most trusted names in the industry. While we are one of the few providers of self-drive rental cars in the country, we also maintain an extensive fleet of chauffeur-driven cars. In addition, we also offer airport transfer services and domestic and international tour packages.

[ add key points ]
Website BSE
  • Market Cap ₹ 4.09 Cr.
  • Current Price ₹ 83.5
  • High / Low ₹ 83.5 / 30.1
  • Stock P/E 0.43
  • Book Value ₹ 662
  • Dividend Yield 0.60 %
  • ROCE 26.9 %
  • ROE 34.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 0.13 times its book value
  • Company has delivered good profit growth of 58.6% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 30.7%
  • Debtor days have improved from 78.8 to 61.2 days.

Cons

  • Tax rate seems low
  • Contingent liabilities of Rs.14.6 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Logistics Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
6.58 3.99 7.77 11.04 10.61 15.91 17.84 17.13 19.68 19.81 20.74 21.29 21.56
6.15 3.26 5.47 7.47 7.77 11.15 12.77 12.51 14.61 13.81 14.44 14.97 16.39
Operating Profit 0.43 0.73 2.30 3.57 2.84 4.76 5.07 4.62 5.07 6.00 6.30 6.32 5.17
OPM % 6.53% 18.30% 29.60% 32.34% 26.77% 29.92% 28.42% 26.97% 25.76% 30.29% 30.38% 29.69% 23.98%
0.33 0.01 0.21 0.19 -0.04 0.06 0.18 0.01 0.10 0.10 0.02 0.17 0.13
Interest 0.28 0.26 0.30 0.42 0.45 0.47 0.54 0.53 0.62 0.74 0.81 0.70 0.67
Depreciation 1.13 1.27 1.26 1.39 1.40 1.56 1.78 1.90 1.96 2.36 2.53 2.59 2.72
Profit before tax -0.65 -0.79 0.95 1.95 0.95 2.79 2.93 2.20 2.59 3.00 2.98 3.20 1.91
Tax % -70.77% 0.00% 0.00% 0.00% 12.63% 2.51% 0.00% 0.00% 142.08% 0.00% 0.00% 0.00% 86.39%
-0.19 -0.79 0.96 1.94 0.83 2.71 2.94 2.19 -1.09 3.00 2.98 3.20 0.27
EPS in Rs -3.88 -16.12 19.59 39.58 16.94 55.29 59.99 44.68 -22.24 61.21 60.80 65.29 5.51
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
36.32 46.62 53.25 62.59 60.24 65.02 66.30 58.11 19.82 33.06 70.02 83.41
32.26 40.05 45.30 53.99 50.86 56.39 57.26 48.41 16.51 23.44 50.48 59.73
Operating Profit 4.06 6.57 7.95 8.60 9.38 8.63 9.04 9.70 3.31 9.62 19.54 23.68
OPM % 11.18% 14.09% 14.93% 13.74% 15.57% 13.27% 13.63% 16.69% 16.70% 29.10% 27.91% 28.39%
0.41 0.70 -0.29 0.53 0.83 -0.55 0.43 1.03 1.08 0.28 0.35 0.42
Interest 0.50 1.32 1.71 2.11 2.55 2.05 1.73 1.71 1.28 1.45 2.18 2.82
Depreciation 3.67 5.61 4.73 5.04 6.28 5.61 5.57 5.74 5.45 5.40 7.20 10.19
Profit before tax 0.30 0.34 1.22 1.98 1.38 0.42 2.17 3.28 -2.34 3.05 10.51 11.09
Tax % 26.67% -61.76% 60.66% 56.06% 16.67% 52.38% 51.61% 35.06% -14.10% 3.61% 35.68% 14.88%
0.23 0.56 0.48 0.86 1.14 0.20 1.04 2.12 -2.01 2.94 6.76 9.44
EPS in Rs 4.60 11.20 9.60 17.20 22.80 4.08 21.22 43.26 -41.01 59.99 137.93 192.61
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 6%
5 Years: 5%
3 Years: 61%
TTM: 19%
Compounded Profit Growth
10 Years: 42%
5 Years: 59%
3 Years: 80%
TTM: 42%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: 20%
3 Years: 31%
Last Year: 34%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 0.25 0.25 0.25 0.25 0.25 0.49 0.49 0.49 0.49 0.49 0.49 0.49
Reserves -28.92 -28.35 10.06 10.92 12.06 12.02 13.07 14.97 12.85 15.87 22.56 31.93
13.87 20.08 13.58 18.40 18.06 16.43 16.80 21.00 15.01 20.78 31.26 16.75
35.36 36.69 8.92 12.90 10.97 13.54 12.46 11.12 7.21 6.53 12.31 21.90
Total Liabilities 20.56 28.67 32.81 42.47 41.34 42.48 42.82 47.58 35.56 43.67 66.62 71.07
8.67 13.03 17.83 23.57 22.42 20.70 22.17 24.46 19.38 24.22 38.46 44.60
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.74 1.25
Investments 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
11.88 15.63 14.97 18.89 18.91 21.77 20.64 23.11 16.17 19.44 23.41 25.21
Total Assets 20.56 28.67 32.81 42.47 41.34 42.48 42.82 47.58 35.56 43.67 66.62 71.07

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
4.14 3.59 5.12 7.14 5.34 6.30 6.65 5.36 4.36 4.02 14.99 20.05
-4.93 -9.67 -4.43 -11.78 -4.81 -4.82 -6.98 -7.20 -1.12 -10.47 -24.85 -13.90
-1.35 6.22 -0.54 4.83 -0.35 -1.62 0.37 4.19 -5.98 4.03 9.58 -2.96
Net Cash Flow -2.14 0.14 0.16 0.19 0.18 -0.14 0.04 2.35 -2.75 -2.42 -0.28 3.18

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 77.08 82.29 71.01 75.64 71.50 80.56 75.31 67.84 106.63 100.03 75.12 61.22
Inventory Days
Days Payable
Cash Conversion Cycle 77.08 82.29 71.01 75.64 71.50 80.56 75.31 67.84 106.63 100.03 75.12 61.22
Working Capital Days -265.41 -192.91 -18.16 -23.33 -9.88 -4.94 4.73 9.67 70.35 65.91 41.49 -10.50
ROCE % 43.23% 16.20% 11.81% 11.16% 12.61% 12.48% -4.69% 13.99% 27.38% 26.88%

Shareholding Pattern

Numbers in percentages

Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
71.41% 71.41% 71.41% 71.41% 71.41% 71.41% 71.41% 71.41% 71.41% 71.41% 71.41% 71.41%
28.59% 28.59% 28.59% 28.59% 28.59% 28.59% 28.59% 28.59% 28.59% 28.60% 28.60% 28.60%
No. of Shareholders 137137137137137137137137140140144145

Documents

Announcements

Annual reports

Credit ratings